CashFlowRE
Sign in Sign up
2258 California Ave
B- Composite 69.08
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +28.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.6/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$79,900

2258 California Ave · Bridgeport, MI 48601
3 bd · 1.0 ba · 1,014 sqft · SingleFamily public records · 296 Days on market
Built 1971 6,098 sqft lot $79/sqft · 42% above area Est $113k · 29% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Bridgeport Township home with 3 bedrooms, with hardwood floors, 1 bath, a full basement, and a fenced-in yard-perfect for enjoying stunning sunrises and sunsets. Parcel 09-11-5-05-2397-000 is included This house is priced to sell, so come take a tour and make it yours. Let me help you find your dream home! BATVAI!

Key facts

  • Full basement
  • Hardwood floors
  • Fenced-in yard

Tags

HARDWOOD FLOORSFULL BASEMENTFENCED-IN YARD

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $264 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($926 rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 6.1% in Bridgeport — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 57/100 on livability (#638 in MI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: health & safety C-, crime D, schools F.
  • Bridgeport-Spaulding Community School District (suburban): math 7% / reading 17% proficiency, ranked #513 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 201 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 296 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 20y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $12k; list at $80k implies a 595% gain — meaningful room to come down on a strong offer.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 296 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.16%
Cap rate
10.26%
Cash-on-cash
14.16%
DSCR
1.63
GRM
7.2

CMA / ARV

ARV (median comp)
$112,608
List price
$79,900
Delta
-29.05%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2108 California Ave 0.15mi 3/1.0 1,014 (0%) 7mo $48,000 $47 88
2285 Nebraska Ave 0.11mi 3/1.0 1,008 (-1%) 11mo $101,000 $100 85
2441 Indiana Ave 0.30mi 3/1.0 1,024 (+1%) 8mo $113,197 $111 77
3910 Peach St 0.43mi 3/1.0 988 (-3%) 2mo $94,000 $95 74
2488 Montana Ave 0.23mi 2/1.0 (-1) 1,028 (+1%) 10mo $23,500 $23 73
2093 California Ave 0.16mi 2/1.5 (-1) 960 (-5%) 9mo $63,000 $66 69
2516 Kansas Ave 0.42mi 3/1.0 1,065 (+5%) 4mo $40,000 $38 69
2631 Tatham Rd 0.40mi 3/1.0 1,068 (+5%) 8mo $62,100 $58 66
3519 Hidden Ln 0.51mi 3/1.0 1,008 (-1%) 13mo $95,000 $94 65
2799 Longview Ave 0.66mi 3/1.0 968 (-4%) 3mo $37,500 $39 60
3874 Plum St 0.46mi 2/1.0 (-1) 1,068 (+5%) 10mo $120,000 $112 56
2837 Longview Ave 0.69mi 2/1.0 (-1) 864 (-15%) 14mo $89,900 $104 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.4%
Equity multiple
1.17×
Total profit
$3,827
Equity at exit
$11,913
10-year hold
IRR
13.9%
Equity multiple
2.11×
Total profit
$24,827
Equity at exit
$6,908

Cash invested: $22,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 48601

Home prices YoY
-32.1%
Active inventory
201
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$926 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$16 /mo · $186/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$264

Break-even live

Break-even rent $592
Max offer price $79,900
Occupancy floor 66%

Sensitivity live

Price -10% $309 -5% $287 +0% $264 +5% $241 +10% $219
Rent -10% $191 -5% $227 +0% $264 +5% $301 +10% $337
Rate -1.0pp $304 -0.5pp $284 base $264 +0.5pp $243 +1.0pp $222

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$19,975
Closing costs
$2,397
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2620 Gemini St Unit GE2620 Saginaw, MI 3.0 2.0 1140 $920 $0.81 45d 1 0.47mi
2554 Apollo Dr Unit AP2554 Saginaw, MI 3.0 2.0 960 $883 $0.92 45d 1 0.47mi
2564 Apollo Dr Unit AP2564 Saginaw, MI 3.0 2.0 960 $883 $0.92 45d 1 0.48mi
2800 Gemini St Unit GE2800 Saginaw, MI 3.0 2.0 960 $920 $0.96 45d 1 0.60mi
3328 Webber St Saginaw, MI 3.0 1.0 878 $1,250 $1.42 45d 1 1.43mi

Listing history 39 events

  1. 2026-06-21
    days on market $79,900 Active 296 DOM
  2. 2026-06-18
    days on market $79,900 Active 294 DOM
  3. 2026-06-17
    days on market $79,900 Active 293 DOM
  4. 2026-06-16
    days on market $79,900 Active 292 DOM
  5. 2026-06-15
    days on market $79,900 Active 291 DOM
  6. 2026-06-13
    days on market $79,900 Active 289 DOM
  7. 2026-06-12
    days on market $79,900 Active 288 DOM
  8. 2026-06-09
    days on market $79,900 Active 285 DOM
  9. 2026-06-08
    days on market $79,900 Active 284 DOM
  10. 2026-06-07
    days on market $79,900 Active 283 DOM
  11. 2026-06-07
    days on market $79,900 Active 282 DOM
  12. 2026-06-04
    days on market $79,900 Active 279 DOM
  13. 2026-06-02
    days on market $79,900 Active 278 DOM
  14. 2026-06-01
    days on market $79,900 Active 277 DOM
  15. 2026-05-31
    days on market $79,900 Active 276 DOM
  16. 2026-05-31
    days on market $79,900 Active 275 DOM
  17. 2025-11-22
    status Active 324-char remark
    Show marketing remark (330 chars)

    Charming Bridgeport Township home with 3 bedrooms, with hardwood floors, 1 bath, a full basement, and a fenced-in yard—perfect for enjoying stunning sunrises and sunsets. Parcel 09-11-5-05-2397-000 is included This house is priced to sell, so come take a tour and make it yours. Let me help you find your dream home! BATVAI!

  18. 2025-11-22
    status Back on Market 330-char remark
    Show marketing remark (330 chars)

    Charming Bridgeport Township home with 3 bedrooms, with hardwood floors, 1 bath, a full basement, and a fenced-in yard—perfect for enjoying stunning sunrises and sunsets. Parcel 09-11-5-05-2397-000 is included This house is priced to sell, so come take a tour and make it yours. Let me help you find your dream home! BATVAI!

  19. 2025-11-14
    status Pending 324-char remark
    Show marketing remark (330 chars)

    Charming Bridgeport Township home with 3 bedrooms, with hardwood floors, 1 bath, a full basement, and a fenced-in yard—perfect for enjoying stunning sunrises and sunsets. Parcel 09-11-5-05-2397-000 is included This house is priced to sell, so come take a tour and make it yours. Let me help you find your dream home! BATVAI!

  20. 2025-11-14
    status Pending 330-char remark
    Show marketing remark (330 chars)

    Charming Bridgeport Township home with 3 bedrooms, with hardwood floors, 1 bath, a full basement, and a fenced-in yard—perfect for enjoying stunning sunrises and sunsets. Parcel 09-11-5-05-2397-000 is included This house is priced to sell, so come take a tour and make it yours. Let me help you find your dream home! BATVAI!

  21. 2025-08-20
    listed $79,900 Active 330-char remark
    Show marketing remark (324 chars)

    Charming Bridgeport Township home with 3 bedrooms, with hardwood floors, 1 bath, a full basement, and a fenced-in yard-perfect for enjoying stunning sunrises and sunsets. Parcel 09-11-5-05-2397-000 is included This house is priced to sell, so come take a tour and make it yours. Let me help you find your dream home! BATVAI!

  22. 2025-08-20
    listed $79,900 Active 324-char remark
    Show marketing remark (324 chars)

    Charming Bridgeport Township home with 3 bedrooms, with hardwood floors, 1 bath, a full basement, and a fenced-in yard-perfect for enjoying stunning sunrises and sunsets. Parcel 09-11-5-05-2397-000 is included This house is priced to sell, so come take a tour and make it yours. Let me help you find your dream home! BATVAI!

  23. 2008-04-17
    soldstatus $11,500
  24. 2008-04-10
    soldstatus $11,500
  25. 2008-04-10
    soldstatus $11,500
  26. 2008-03-26
    historical
  27. 2008-03-03
    listed $9,500
  28. 2008-03-03
    listed $9,500
  29. 2008-02-05
    historical
  30. 2008-02-05
    historical
  31. 2007-10-15
    listed $12,000
  32. 2007-10-15
    listed $12,000
  33. 2007-06-30
    historical
  34. 2007-06-30
    historical
  35. 2006-07-24
    listed $21,300
  36. 2006-07-24
    listed $21,300
  37. 2006-06-13
    soldstatus $22,960
  38. 2002-12-16
    soldstatus $12,500
  39. 2001-08-15
    soldstatus $26,417

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$186 · $16/mo
Projected year-2 tax
$708 · $59/mo
Expected delta
+$522/yr (+$44/mo · 280.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,115
− Mortgage interest
−$4,476
− Property taxes
−$186
− Insurance
−$400
− Repairs & maintenance
−$889
− Management
−$889
− Depreciation
−$2,324
Taxable income
$1,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$468
After-tax cash flow
$2,699/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Bridgeport-Spaulding Community School District
NCES district ID
2606780
Math proficiency
7% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$38,403
Composite
10.13/100
National rank
#9800
State rank
#513 of 540 in MI

Livability — Bridgeport

Score
57/100
State rank
#638
US rank
#21636

Category grades

Amenities F Commute F Cost of living A+ Crime D Employment F Housing A- Health & safety C- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeport, MI
Population (ZIP)
32,069

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 27% Hispanic / Latino 12% Two or more races 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.46%
Current HPI
197.3359
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+202.5% since first listed
23 events — show timeline
  • 2025-11-22 Relisted REALCOMP
  • 2025-11-22 Relisted MiRealSource-MiMLS
  • 2025-11-14 Pending REALCOMP
  • 2025-11-14 Pending MiRealSource-MiMLS
  • 2025-08-20 Listed $79,900 REALCOMP
  • 2025-08-20 Listed $79,900 MiRealSource-MiMLS
  • 2008-04-17 Sold (Public Records) $11,500 Public Records
  • 2008-04-10 Sold (MLS) $11,500 REALCOMP
  • 2008-04-10 Sold (MLS) $11,500 MiRealSource-MiMLS
  • 2008-03-26 Listing Removed MiRealSource-MiMLS
  • 2008-03-03 Listed $9,500 REALCOMP
  • 2008-03-03 Listed $9,500 MiRealSource-MiMLS
  • 2008-02-05 Listing Removed REALCOMP
  • 2008-02-05 Listing Removed MiRealSource-MiMLS
  • 2007-10-15 Listed $12,000 REALCOMP
  • 2007-10-15 Listed $12,000 MiRealSource-MiMLS
  • 2007-06-30 Listing Removed REALCOMP
  • 2007-06-30 Listing Removed MiRealSource-MiMLS
  • 2006-07-24 Listed $21,300 REALCOMP
  • 2006-07-24 Listed $21,300 MiRealSource-MiMLS
  • 2006-06-13 Sold (Public Records) $22,960 Public Records
  • 2002-12-16 Sold (Public Records) $12,500 Public Records
  • 2001-08-15 Sold (Public Records) $26,417 Public Records

Property tax history

-13.7%/yr

Latest (2025): $186 · -85.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…